Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Roman Josi | 90 | 36 | D | $17,025,000 | $17,025,000 | UFA |
|||||||
John Carlson | 88 | 36 | D | $16,300,000 | $16,300,000 | $16,300,000 | UFA |
||||||
Joel Farabee | 81 | 26 | C/W | $4,590,000 | RFA |
||||||||
Barrett Hayton | 80 | 26 | C/W | $1,846,000 | $1,846,000 | $1,846,000 | RFA |
||||||
Will Cuylle | 80 | 24 | C/W | $925,000 | RFA |
||||||||
Pavel Mintyukov | 79 | 22 | D | $925,000 | $925,000 | RFA |
|||||||
Kirby Dach | 79 | 25 | C/W | $3,056,512 | RFA |
||||||||
Urho Vaakanainen | 78 | 27 | D | $884,000 | RFA |
||||||||
Josh Doan | 77 | 24 | C/W | $925,000 | RFA |
||||||||
Jack Drury | 76 | 26 | C/W | $1,614,600 | $1,614,600 | $1,614,600 | RFA |
||||||
Jordan Harris | 76 | 25 | D | $1,442,000 | $1,442,000 | $1,442,000 | RFA |
||||||
Adam Klapka | 76 | 25 | C/W | $840,825 | RFA |
||||||||
Elmer Soderblom | 76 | 24 | C/W | $925,000 | RFA |
||||||||
John Beecher | 76 | 25 | C/W | $925,000 | RFA |
||||||||
Matthew Poitras | 76 | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Wyatt Kaiser | 76 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Colton Dach | 75 | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
Mark Kastelic | 74 | 27 | C/W | $1,469,520 | $1,469,520 | RFA |
|||||||
Joseph Woll | 88 | 27 | G | $5,928,000 | $5,928,000 | $5,928,000 | $5,928,000 | $5,928,000 | UFA |
||||
Arvid Soderblom | 83 | 26 | G | $900,000 | $900,000 | RFA |
|||||||
Special Salary | $12,946,000 | $8,500,000 | |||||||||||
Total | $76,242,457 | $50,225,120 | $27,130,600 | $5,928,000 | $5,928,000 |
Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rick Tocchet | 61 | HC | $0 | $0 | $0 | $0 |
Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Michael McCarron | 79 | 31 | C/W | $862,500 | $862,500 | UFA |
|||||||
Josh Brown | 77 | 32 | D | $1,220,400 | $1,220,400 | UFA |
|||||||
Michael Carcone | 77 | 30 | C/W | $788,175 | $788,175 | $788,175 | $788,175 | UFA |
|||||
Emil Bemstrom | 77 | 27 | C/W | $806,000 | $806,000 | RFA |
|||||||
Matt Benning | 75 | 32 | D | $1,150,000 | UFA |
||||||||
Dennis Cholowski | 75 | 28 | D | $842,400 | RFA |
||||||||
Riley Tufte | 75 | 28 | C/W | $806,000 | RFA |
||||||||
Zac Jones | 75 | 25 | D | $845,000 | $845,000 | $845,000 | $845,000 | RFA |
|||||
Joshua Roy | 75 | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
Ian Mitchell | 74 | 27 | D | $806,000 | $806,000 | RFA |
|||||||
Jake Christiansen | 74 | 26 | D | $750,000 | $750,000 | $750,000 | RFA |
||||||
Jack St. Ivany | 74 | 26 | D | $806,000 | $806,000 | $806,000 | RFA |
||||||
Matej Blumel | 74 | 26 | C/W | $725,400 | $725,400 | $725,400 | RFA |
||||||
Adam Edstrom | 74 | 25 | C/W | $975,000 | RFA |
||||||||
Joona Koppanen | 73 | 28 | C/W | $780,000 | RFA |
||||||||
Reese Johnson | 73 | 27 | C/W | $806,000 | $806,000 | RFA |
|||||||
James Hamblin | 73 | 27 | C/W | $748,553 | RFA |
||||||||
Jack Finley | 73 | 23 | C/W | $925,000 | RFA |
||||||||
Curtis Douglas | 70 | 26 | C/W | $800,000 | $800,000 | $800,000 | RFA |
||||||
Luke Toporowski | 70 | 25 | C/W | $878,700 | RFA |
||||||||
Maxence Guenette | 68 | 25 | D | $821,466 | RFA |
||||||||
Erik Portillo | 77 | 25 | G | $752,166 | $752,166 | $752,166 | $752,166 | RFA |
|||||
Remi Poirier | 76 | 24 | G | $853,400 | $853,400 | $853,400 | RFA |
||||||
Kevin Mandolese | 71 | 25 | G | $851,700 | $851,700 | RFA |
|||||||
Vyacheslav Buteyets | 60 | 24 | G | $950,000 | $950,000 | RFA |
|||||||
Total | $21,474,860 | $13,547,741 | $6,320,141 | $2,385,341 |
Salary Cap | |
---|---|
Salary Cap | $88,000,000 |
Current Payroll | $76,242,457 |
Cap Space | $11,757,543 |
Projections | |
---|---|
Current Cash Balance | $3,787,681 |
Projected Expenses | - $58,021,744 |
Projected Revenues | $81,482,140 |
Projected Cash Balance | $27,248,077 |
Revenues | |
---|---|
Total Income To Date | $8,808,880 |
Avg. Income per Home Game | $2,202,220 |
Expenses | |
---|---|
Expenses Paid To Date | $5,572,195 |
Approx. Daily Expenses | $329,669 |
Attendance | |
---|---|
Home Games Played | 4 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |